Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 6.18 | 17.99 | 19.98 |
| EBIT | 6.18 | 17.99 | 19.98 |
| Other financial expenses | -0.06 | -1.98 | -3.20 |
| Pre-tax profit | 6.12 | 16.01 | 16.78 |
| Income taxes | -1.34 | -3.92 | -4.09 |
| Net earnings | 4.78 | 12.10 | 12.69 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 36.88 | ||
| Tangible assets total | 36.88 | ||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 40.00 | ||
| Current other receivables | 70.49 | 173.65 | 183.65 |
| Short term receivables total | 110.49 | 173.65 | 183.65 |
| Cash and bank deposits | 5.79 | 0.00 | |
| Cash and cash equivalents | 5.79 | 0.00 | |
| Balance sheet total (assets) | 110.49 | 179.44 | 220.54 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 4.78 | 16.88 | |
| Profit of the financial year | 4.78 | 12.10 | 12.69 |
| Shareholders equity total | 44.78 | 56.88 | 69.57 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 94.68 |
| Current owed to participating | 59.31 | 112.07 | 45.67 |
| Other non-interest bearing current liabilities | 1.40 | 5.49 | 10.62 |
| Current liabilities total | 65.71 | 122.56 | 150.97 |
| Balance sheet total (liabilities) | 110.49 | 179.44 | 220.54 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.